|
Accumulated Depreciation
|
| | | 3.38M | | 3.86M | 4.07M | 4.30M | 4.52M | 4.77M | 4.93M | 5.27M | 5.66M | 6.10M | 6.52M | 6.89M | 7.28M | 7.71M | 7.47M | 7.88M | 8.28M | 8.65M | 9.00M |
|
Cash & Equivalents
|
7.12M | 6.89M | 36.78M | 59.30M | 48.04M | 63.01M | 60.61M | 50.29M | 12.93M | 7.25M | 7.27M | 18.33M | 18.44M | 49.24M | 42.11M | 28.82M | 21.73M | 21.68M | 14.64M | 12.15M | 9.83M | 7.29M | 7.92M |
|
Receivables - Net
|
| | | 0.02M | 0.12M | 0.07M | 0.07M | 0.05M | | | 0.13M | 0.19M | 0.06M | 0.16M | 0.06M | 0.14M | 0.06M | | | 0.06M | | | |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | 0.99M | 0.77M | |
|
Receivables
|
| | | 0.02M | 0.12M | 0.07M | 0.07M | 0.05M | | | 0.13M | 0.19M | 0.06M | 0.16M | 0.06M | 0.14M | 0.06M | | | 0.06M | 0.99M | 0.77M | |
|
Inventory
|
| | | 0.19M | 0.35M | 0.05M | 0.04M | 2.24M | 0.04M | 0.11M | 0.04M | 2.29M | 2.22M | 2.17M | 2.05M | 1.91M | 1.83M | 1.69M | 1.74M | 1.85M | 1.97M | 2.66M | 2.70M |
|
Prepaid Assets
|
| | | 3.50M | 4.82M | 5.03M | 4.73M | 4.21M | 3.39M | 5.19M | 5.09M | 5.65M | 6.23M | 3.92M | 4.17M | 3.67M | 4.10M | 6.19M | 4.92M | 3.87M | 4.80M | 4.62M | 4.69M |
|
Current Assets
|
| | | 62.99M | 53.34M | 68.16M | 65.39M | 54.58M | 42.45M | 31.59M | 21.49M | 29.20M | 24.82M | 53.37M | 46.45M | 38.85M | 32.11M | 27.91M | 19.70M | 16.16M | 14.67M | 11.98M | 12.67M |
|
Construction in Progress
|
| | | 0.49M | 0.66M | 0.82M | 1.06M | 2.05M | 2.96M | 4.87M | 6.68M | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | 4.22M | 4.18M | 4.14M | 4.25M | 5.17M | 5.91M | 8.09M | 9.75M | 10.64M | 10.51M | 10.03M | 9.64M | 9.26M | 8.85M | 8.44M | 8.04M | 7.48M | 7.08M | 6.71M | 6.36M |
|
Long-Term Deferred Tax
|
| | | 21.86M | | | | 34.24M | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M |
|
Non-Current Assets
|
| | | 5.25M | 5.19M | 5.13M | 7.64M | 5.17M | 10.91M | 12.96M | 14.52M | 10.64M | 15.07M | 14.47M | 13.99M | 13.49M | 12.96M | 12.42M | 11.87M | 11.18M | 10.64M | 10.14M | 9.64M |
|
Assets
|
| | | 68.24M | 58.53M | 73.28M | 73.04M | 63.06M | 53.36M | 44.54M | 36.00M | 44.49M | 39.89M | 67.84M | 60.43M | 52.34M | 45.07M | 40.33M | 31.57M | 27.34M | 25.31M | 22.12M | 22.31M |
|
Accounts Payables
|
| | | 1.12M | 2.73M | 1.14M | 1.02M | 1.92M | 3.31M | 4.53M | 3.45M | 3.01M | 0.61M | 0.85M | 1.89M | 1.50M | 1.65M | 1.07M | 1.68M | 1.24M | 1.41M | 0.83M | 1.37M |
|
Notes Payables
|
| | | | | | | | 13.90M | 14.10M | 14.30M | 6.42M | 9.75M | | 9.59M | 14.63M | 14.99M | 20.45M | 10.88M | | 3.12M | | 0.57M |
|
Payables
|
| | | 1.12M | 2.73M | 1.14M | 1.02M | 1.92M | 17.21M | 18.63M | 17.75M | 9.43M | 10.36M | 0.85M | 11.48M | 16.13M | 16.63M | 21.52M | 12.55M | 1.24M | 4.53M | 0.83M | 1.94M |
|
Accumulated Expenses
|
| | | 3.96M | 2.73M | 2.73M | 3.12M | 3.61M | 1.54M | 2.57M | 2.14M | 3.86M | 5.93M | 4.30M | 3.19M | 3.72M | 3.90M | 5.93M | 6.73M | 7.77M | 5.25M | 5.36M | 4.89M |
|
Other Accumulated Expenses
|
| | | 0.07M | 0.01M | | | 0.32M | | | | 0.56M | 0.54M | 0.54M | 0.53M | 0.68M | 0.53M | 0.04M | 0.18M | 0.25M | 0.19M | 0.03M | 0.04M |
|
Short term Debt
|
| | | 5.92M | | | | | | | | | | | | 4.88M | 5.04M | | | | | | |
|
Current Leases
|
| | | 0.19M | 0.20M | 0.21M | 0.26M | 0.35M | 0.47M | 0.44M | 0.47M | 0.49M | 0.51M | 0.53M | 0.55M | 0.58M | 0.60M | 0.62M | 0.73M | 0.93M | 0.98M | 1.01M | 0.78M |
|
Current Taxes
|
| | | 0.16M | 0.16M | 0.16M | 0.16M | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | 0.11M | 0.11M | 0.11M | 0.11M | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | 11.67M | 4.09M | 4.52M | 4.83M | 6.03M | 5.47M | 7.66M | 6.15M | 13.86M | 16.88M | 5.74M | 15.27M | 25.33M | 26.18M | 28.07M | 23.83M | 10.29M | 10.76M | 7.57M | 8.31M |
|
Capital Leases
|
| | | 0.20M | 0.21M | 0.15M | 0.12M | 0.10M | 0.07M | 0.06M | 0.04M | 0.03M | 0.00M | | | | | | | | | | |
|
Non-Current Debt
|
| | | 1.95M | 1.84M | 10.38M | 14.61M | 14.48M | 14.71M | 15.55M | 15.73M | 9.48M | 6.71M | 16.02M | 6.67M | 1.89M | 1.82M | 1.75M | 1.67M | 4.61M | 1.94M | 4.62M | 4.57M |
|
Convertible Debt
|
| | | | | | 4.56M | 4.60M | 4.66M | 4.71M | 4.76M | | | | | 5.26M | | | | 10.82M | | | |
|
Operating Leases
|
| | | 1.78M | 1.72M | 1.66M | 4.07M | 4.37M | 5.77M | 5.86M | 5.71M | 5.56M | 5.91M | 5.76M | 5.63M | 4.90M | 5.32M | 5.15M | 5.07M | 4.13M | 4.91M | 4.72M | 4.27M |
|
Non-Current Deferred Tax Liability
|
| | | 0.26M | 0.21M | 0.14M | 0.07M | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | 46.13M | | 69.02M | 33.98M | 0.47M | 18.20M | 9.85M | 11.44M | | | 8.20M | 1.86M | 1.48M | 2.79M | 1.22M | 0.59M | 4.54M | 2.03M | 2.55M | 4.27M |
|
Total Non-Current Liabilities
|
| | | 21.77M | | 30.19M | 33.37M | 49.99M | 33.14M | 35.26M | 33.88M | 41.26M | | 38.11M | 37.17M | 37.47M | 38.02M | 39.61M | 35.10M | 31.65M | 28.26M | 28.13M | 30.39M |
|
Total Liabilities
|
71.54M | 77.17M | 87.25M | 67.90M | 94.61M | 99.21M | 67.35M | 50.47M | 51.34M | 45.10M | 45.32M | 41.26M | 41.52M | 46.31M | 39.03M | 38.95M | 40.80M | 40.83M | 35.69M | 36.19M | 30.29M | 30.68M | 34.67M |
|
Total Debt
|
| | | 7.87M | 1.84M | 10.38M | 14.61M | 14.48M | 14.71M | 15.55M | 15.73M | 9.48M | 6.71M | 16.02M | 6.67M | 6.77M | 6.86M | 1.75M | 1.67M | 4.61M | 1.94M | 4.62M | 4.57M |
|
Common Equity
|
-71.54M | -77.17M | -87.25M | 0.34M | -36.08M | -25.93M | 5.69M | 12.60M | 2.02M | -0.56M | -9.32M | 3.24M | -1.63M | 21.53M | 21.41M | 13.39M | 4.26M | -0.50M | -4.12M | -8.86M | -4.97M | -8.55M | -12.36M |
|
Shareholder's Equity
|
-71.54M | -77.17M | -87.25M | 0.34M | -36.08M | -25.93M | 5.69M | 12.60M | 2.02M | -0.56M | -9.32M | 3.24M | -1.63M | 21.53M | 21.41M | 13.39M | 4.26M | -0.50M | -4.12M | -8.86M | -4.97M | -8.55M | -12.36M |
|
Liabilities and Shareholders Equity
|
| | | 68.24M | 58.53M | 73.28M | 73.04M | 63.06M | 53.36M | 44.54M | 36.00M | 44.49M | 39.89M | 67.84M | 60.43M | 52.34M | 45.07M | 40.33M | 31.57M | 27.34M | 25.31M | 22.12M | 22.31M |
|
Retained Earnings
|
| | | -153.56M | -193.32M | -196.70M | -167.72M | -163.30M | -176.70M | -181.20M | -192.20M | -193.22M | -205.00M | -230.13M | -232.60M | -242.72M | -253.80M | -260.60M | -268.60M | -282.12M | -282.90M | -290.30M | -299.10M |
|
Treasury Shares
|
| | | | | | | 0.92M | | 0.85M | 0.77M | | | | | | | | | 0.04M | 0.04M | 0.04M | 0.04M |
|
Shares Outstanding
|
27.50M | 27.50M | 36.89M | 59.53M | 59.57M | 60.68M | 62.18M | 62.31M | 63.25M | 63.42M | 63.54M | 3.74M | 3.90M | 6.42M | 6.42M | 6.42M | 6.42M | 6.43M | 6.86M | 8.09M | 8.67M | 9.46M | 10.22M |